52.37
RevenueRM M
36.83
38.64
39.00
40.99
41.63
42.22
44.58
46.25
48.33
50.13
54.56
3.78%
3.34%
78
10.52
Revenue growth%
25.45
25.05
23.87
26.80
24.63
25.27
26.23
24.96
22.30
19.99
24.50
24.96
25.00
94
29.71
Gross margin%
22.81
25.35
27.70
26.59
24.16
25.72
25.06
27.76
25.97
23.14
12.77
25.72
25.53
19
10.28
Operating margin%
4.47
1.61
0.40
0.40
2.76
3.83
3.59
6.36
5.27
5.17
17.55
5.17
3.71
49
28.03
Net margin%
25.71
27.67
28.44
30.51
33.02
34.19
31.97
30.41
28.13
30.18
25.41
30.41
30.30
18
8.374
P/E ratio (avg)x
27.25
24.92
26.45
27.65
29.01
33.12
35.35
40.29
38.33
35.76
6.424
35.76
31.06
9
19.82
EV/EBITx
8.079
8.195
9.028
10.16
9.918
9.464
10.92
11.39
11.05
12.61
10.90
11.05
10.04
16
10.33
FCF yield (avg)%
9.41
6.67
8.73
11.39
11.88
10.23
11.43
13.10
12.93
11.77
7.79
11.77
11.41
34
12.15
FCF margin%
18.05
17.01
16.77
18.86
19.85
18.35
20.04
17.14
17.69
17.24
20.11
17.69
17.87
13
0.911
FCF / Net incomex
1.021
0.972
0.887
0.816
0.771
0.760
0.676
0.652
0.657
0.658
0.561
0.658
0.766
6
22.76
ROIC%
30.35
30.13
29.91
30.61
32.51
34.60
34.22
31.70
30.17
30.88
20.22
31.70
30.75
69
18.93
Return on equity%
6.71
6.91
4.19
6.34
5.75
8.01
9.56
8.35
8.20
10.11
25.75
8.35
7.46
62
7.50
Return on assets%
18.54
17.82
18.79
18.65
18.69
17.24
14.39
11.66
12.44
14.18
29.94
14.18
17.53
25
0.01
EPSRM
0.01
0.01
0.02
0.01
0.01
0.02
0.01
0.01
0.02
0.02
0.01
1.94%
1.74%
—
6.91
EPS growth%
20.50
21.44
18.81
18.42
16.73
14.19
15.40
16.55
18.42
18.02
3.66
16.55
18.22
79
0.03
Bookvalue per shRM
0.05
0.05
0.06
0.07
0.08
0.10
0.10
0.12
0.13
0.14
0.02
12.51%
12.38%
—
0.05
FCF per shareRM
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.02
4.98%
6.11%
—
0.03
Dividend per shRM
0.06
0.06
0.06
0.07
0.08
0.08
0.09
0.09
0.09
0.09
0.02
2.59%
4.37%
—
14.81
Div yield (avg)%
5.16
7.17
6.49
4.24
1.52
0.40
0.40
1.35
2.25
1.30
2.51
1.30
1.88
80
10.05
Payout ratio%
32.92
30.90
30.36
33.14
35.56
36.75
38.84
41.02
43.81
44.72
16.99
41.02
36.16
81
751.3
Shares (diluted)M
764.1
858.4
831.4
906.9
913.9
920.9
855.6
895.8
937.6
848.8
729.6
(1.47%)
0.21%
58
5.36
Buyback yield%
8.90
9.54
7.94
9.09
6.14
8.46
9.76
10.04
10.87
12.57
29.78
10.04
9.31
9
0.623
D/E ratiox
2.341
2.557
2.469
2.378
2.319
2.289
2.376
2.765
3.053
3.275
1.426
2.765
2.423
50
4.498
Enterprise valueRM M
52.98
56.27
59.47
52.82
57.48
64.43
62.74
68.98
69.51
77.19
25.84
6.07%
4.31%
21
7.868
LT debtRM M
13.02
11.73
11.03
10.79
9.577
8.798
8.936
9.607
8.403
7.746
29.93
(4.16%)
(4.13%)
26
Cost of revenue
2.92%
0.96×
Operating expenses
3.93%
1.06×
Cash and investments
23.01%
Property and equipment
16.25%
Spread over hurdle
19.54%